Valuation AB SA

Stocks

Market Closed - Warsaw S.E. 03:20:00 14/11/26 am AEDT			5-day change	1st Jan Change
138.00 ^PLN	+0.44%		+2.22%	+28.01%

27/08	AB S.A. Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
10/08	AB S.A. Announces Management Changes, Effective October 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	904	612.7	989.1	1,599	1,531	2,136	-	-
Change	-	-32.23%	61.44%	61.62%	-4.2%	39.5%	-	-
Enterprise Value (EV) ¹	1,119	937.9	989.1	1,696	1,608	2,196	2,049	1,993
Change	-	-16.15%	5.46%	71.43%	-5.18%	36.62%	-6.72%	-2.7%
P/E	7.33x	4.07x	5.25x	9.16x	8.81x	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	0.2x	0.2x	-1.37x	-48.59x	-	-	-
Capitalization / Revenue	0.07x	0.04x	0.05x	0.11x	0.1x	0.13x	0.14x	0.13x
EV / Revenue	0.09x	0.07x	0.05x	0.12x	0.11x	0.13x	0.13x	0.12x
EV / EBITDA	6.12x	4.05x	-	5.49x	5.57x	5.97x	6.02x	5.95x
EV / EBIT	6.75x	4.41x	-	5.93x	6.02x	6.22x	6.28x	6.21x
EV / FCF	-5.02x	-33.9x	-	7.43x	15.4x	13.2x	6.8x	9.87x
FCF Yield	-19.9%	-2.95%	-	13.5%	6.5%	7.6%	14.7%	10.1%
Dividend per Share ²	1	0.9972	-	2	3	6.45	7.49	7.05
Rate of return	1.79%	2.62%	-	1.98%	3.09%	4.73%	5.49%	5.17%
EPS ²	7.64	9.34	11.82	11.03	11.01	-	-	-
Distribution rate	13.1%	10.7%	-	18.1%	27.2%	-	-	-
Net sales ¹	13,074	14,031	19,226	14,658	14,931	16,281	15,766	16,318
EBITDA ¹	182.8	231.4	-	308.6	288.9	368.2	340.1	334.9
EBIT ¹	165.8	212.5	-	285.7	267	353.1	326.1	321.2
Net income ¹	123.7	151.1	-	174.7	173.9	234.7	220.7	218.4
Net Debt ¹	214.5	325.2	-	97.02	76.31	60.3	-87.3	-142.7
Reference price ²	56.00	38.00	62.00	101.00	97.00	136.40	136.40	136.40
Nbr of stocks (in thousands)	16,143	16,123	15,953	15,827	15,787	15,661	-	-
Announcement Date	21/9/21	20/9/22	23/1/24	6/1/25	21/1/26	-	-	-

¹PLN in Million²PLN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AB SA	-	0.13x	5.97x	4.73%	535M
DELL TECHNOLOGIES INC.	14.26x	1.22x	9.6x	0.73%	219B
SANDISK CORPORATION	3.82x	2.13x	2.64x	-.--%	126B
SEAGATE TECHNOLOGY HOLDINGS PLC	13.35x	5.75x	10.28x	0.57%	121B
WESTERN DIGITAL CORPORATION	12.16x	5.02x	8.95x	0.22%	111B
HEWLETT PACKARD ENTERPRISE COMPANY	17.3x	1.67x	8.53x	1.17%	64.1B
EVERPURE, INC.	110.13x	6.8x	29.83x	-.--%	35.99B
NETAPP, INC.	23.39x	4.16x	12.55x	1.16%	35.62B
QUANTA COMPUTER INC.	10.56x	0.33x	9.84x	6.77%	34.44B
ASIA VITAL COMPONENTS CO., LTD.	28.46x	5.09x	17.22x	1.42%	36.27B
Average	25.93x	3.23x	11.54x	1.68%	78B
Weighted average by Cap.	17.71x	3.17x	9.83x	0.84%